Turnover/Revenue
15,956,997 GBP2024-06-01 ~ 2025-05-31
15,240,345 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-14,714,525 GBP2024-06-01 ~ 2025-05-31
-13,277,604 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
1,242,472 GBP2024-06-01 ~ 2025-05-31
1,962,741 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
-335,873 GBP2024-06-01 ~ 2025-05-31
-290,264 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-1,324,562 GBP2024-06-01 ~ 2025-05-31
-1,576,557 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
-417,963 GBP2024-06-01 ~ 2025-05-31
95,920 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
22,278 GBP2024-06-01 ~ 2025-05-31
30,058 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
-127,956 GBP2024-06-01 ~ 2025-05-31
-106,492 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
-520,141 GBP2024-06-01 ~ 2025-05-31
22,110 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
-335,615 GBP2024-06-01 ~ 2025-05-31
489,059 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
-335,615 GBP2024-06-01 ~ 2025-05-31
489,059 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
4,635,147 GBP2025-05-31
4,861,141 GBP2024-05-31
Fixed Assets - Investments
85,600 GBP2025-05-31
85,600 GBP2024-05-31
Fixed Assets
4,720,747 GBP2025-05-31
4,946,741 GBP2024-05-31
Total Inventories
6,342,428 GBP2025-05-31
5,872,780 GBP2024-05-31
Debtors
3,117,541 GBP2025-05-31
2,454,097 GBP2024-05-31
Cash at bank and in hand
2,485,693 GBP2025-05-31
4,056,480 GBP2024-05-31
Current Assets
11,945,662 GBP2025-05-31
12,383,357 GBP2024-05-31
Net Current Assets/Liabilities
4,205,103 GBP2025-05-31
5,010,325 GBP2024-05-31
Total Assets Less Current Liabilities
8,925,850 GBP2025-05-31
9,957,066 GBP2024-05-31
Creditors
Non-current
-1,173,681 GBP2025-05-31
-1,403,320 GBP2024-05-31
Net Assets/Liabilities
7,592,350 GBP2025-05-31
8,328,729 GBP2024-05-31
Equity
Called up share capital
4,771 GBP2025-05-31
4,771 GBP2024-05-31
5,016 GBP2023-05-31
Share premium
5,000 GBP2025-05-31
5,000 GBP2024-05-31
5,000 GBP2023-05-31
Capital redemption reserve
10,229 GBP2025-05-31
10,229 GBP2024-05-31
9,984 GBP2023-05-31
Retained earnings (accumulated losses)
7,572,350 GBP2025-05-31
8,308,729 GBP2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-335,615 GBP2024-06-01 ~ 2025-05-31
489,059 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
769,819 GBP2024-06-01 ~ 2025-05-31
866,054 GBP2023-06-01 ~ 2024-05-31
Owned assets
464,296 GBP2024-06-01 ~ 2025-05-31
604,201 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
3,797,380 GBP2024-06-01 ~ 2025-05-31
3,839,524 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
383,593 GBP2024-06-01 ~ 2025-05-31
360,365 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
315,818 GBP2024-06-01 ~ 2025-05-31
281,631 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
4,496,791 GBP2024-06-01 ~ 2025-05-31
4,481,520 GBP2023-06-01 ~ 2024-05-31
Average number of employees in administration and support functions
182024-06-01 ~ 2025-05-31
192023-06-01 ~ 2024-05-31
Average Number of Employees
1152024-06-01 ~ 2025-05-31
1182023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
-130,035 GBP2024-06-01 ~ 2025-05-31
5,528 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,586,144 GBP2024-05-31
Plant and equipment
12,997,327 GBP2025-05-31
12,667,134 GBP2024-05-31
Motor vehicles
266,879 GBP2025-05-31
266,879 GBP2024-05-31
Furniture and fittings
1,128,320 GBP2025-05-31
1,108,467 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-138,769 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,586,144 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
795,278 GBP2024-05-31
Plant and equipment
9,459,905 GBP2025-05-31
9,042,228 GBP2024-05-31
Motor vehicles
137,002 GBP2025-05-31
90,975 GBP2024-05-31
Furniture and fittings
992,419 GBP2025-05-31
927,917 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
31,804 GBP2024-06-01 ~ 2025-05-31
Plant and equipment
556,446 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
46,027 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
64,502 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-138,769 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
759,062 GBP2025-05-31
Plant and equipment
3,537,422 GBP2025-05-31
3,624,906 GBP2024-05-31
Motor vehicles
129,877 GBP2025-05-31
175,904 GBP2024-05-31
Furniture and fittings
135,901 GBP2025-05-31
180,550 GBP2024-05-31
Land and buildings, Owned/Freehold
790,866 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Computers
602,076 GBP2025-05-31
547,066 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
16,580,746 GBP2025-05-31
16,175,690 GBP2024-05-31
Property, Plant & Equipment - Disposals
-138,769 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
529,191 GBP2025-05-31
458,151 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,945,599 GBP2025-05-31
11,314,549 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
71,040 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
769,819 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-138,769 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Computers
72,885 GBP2025-05-31
88,915 GBP2024-05-31
Raw Materials
5,179,870 GBP2025-05-31
4,941,311 GBP2024-05-31
Finished Goods
1,162,558 GBP2025-05-31
931,469 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
1,939,166 GBP2025-05-31
1,605,407 GBP2024-05-31
Prepayments/Accrued Income
Current
458,492 GBP2025-05-31
188,811 GBP2024-05-31
Other Debtors
Current
4,307 GBP2025-05-31
1,320 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
224,155 GBP2025-05-31
193,156 GBP2024-05-31
Amounts owed by directors
Current
315,974 GBP2025-05-31
192,335 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
557,958 GBP2025-05-31
562,367 GBP2024-05-31
Trade Creditors/Trade Payables
Current
2,080,295 GBP2025-05-31
1,507,347 GBP2024-05-31
Other Taxation & Social Security Payable
Current
102,882 GBP2025-05-31
79,770 GBP2024-05-31
Other Creditors
Current
12,904 GBP2025-05-31
391 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
4,890,920 GBP2025-05-31
5,127,557 GBP2024-05-31
Amounts owed to group undertakings
Current
95,600 GBP2025-05-31
95,600 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
1,173,681 GBP2025-05-31
1,403,320 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
557,958 GBP2025-05-31
562,367 GBP2024-05-31
Between one and five year
1,173,681 GBP2025-05-31
1,403,320 GBP2024-05-31
Minimum gross finance lease payments owing
1,731,639 GBP2025-05-31
1,965,687 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
1,731,639 GBP2025-05-31
1,965,687 GBP2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
827,779 GBP2025-05-31
730,307 GBP2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
159,819 GBP2025-05-31
225,017 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,771 shares2025-05-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,083 GBP2025-05-31
28,609 GBP2024-05-31
Between one and five year
33,422 GBP2025-05-31
34,359 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
61,505 GBP2025-05-31
62,968 GBP2024-05-31